252906

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$39,296

Cash Investment

$39,089

Profit

100%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$148,370
Buyer's Premium
Purchase Closing Costs
$2,039
Loan Points
$3,116
Loan Closing Costs
$4,468
Total Acquisition Cost
$157,992
Initial Loan Funding
$118,696
Cash Required to Close
$39,296
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,296

Loan Terms
Initial Loan Funding
$118,696
Rehab Loan Funding
$37,100
Total Loan Commitment
$155,796
Points
$3,116
Loan Closing Costs
$4,468
Interest Carry
$7,855
Total Financing Cost
$15,438

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,039
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,039
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$653
Misc.
Total Loan Closing
$4,468

Residual
As Repaired Value (ARV)
$259,600
Sale Costs
%
$15,576
Property Taxes
%
$1,662
Property Insurance
%
$326
Interest Carry - Purchase Loan Funding
$6,232
Interest Carry - Rehab Loan Funding
$1,623
Net Exit Price
$234,181
Cash Investment
$39,296
Loan payoff
$155,796
Estimated Profit
$39,089
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.